| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 2 450.00 | | 2 450.00 | 2 450.00 |
BX Customers and related accounts | 127 339.00 | 39 962.00 | 87 376.00 | 127 339.00 |
BZ Other receivables | 399 156.00 | | 399 156.00 | 399 156.00 |
CF Cash and cash equivalents | 564 062.00 | | 564 062.00 | 564 062.00 |
CJ TOTAL (II) | 1 090 556.00 | 39 962.00 | 1 050 594.00 | 1 090 556.00 |
CO Grand total (0 to V) | 1 093 006.00 | 39 962.00 | 1 053 044.00 | 1 093 006.00 |
CU Other investments | 2 450.00 | | 2 450.00 | 2 450.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 000.00 | | | 3 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 728 873.00 | | | 728 873.00 |
DL TOTAL (I) | 731 873.00 | | | 731 873.00 |
DU Loans and Debts from Credit Institutions (3) | 479.00 | | | 479.00 |
DV Miscellaneous Loans and Financial Debts (4) | 913.00 | | | 913.00 |
DX Trade payables and related accounts | 2 520.00 | | | 2 520.00 |
DY Tax and social security liabilities | 316 810.00 | | | 316 810.00 |
DZ Fixed asset liabilities and related accounts | 450.00 | | | 450.00 |
EC TOTAL (IV) | 321 171.00 | | | 321 171.00 |
EE Grand total (I to V) | 1 053 044.00 | | | 1 053 044.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
0G ACQUISITIONS Total General Total | | | 2 450.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 2 450.00 | |
I4 DECREASES Grand Total | | | 2 450.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 2 450.00 | |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | | 39 962.00 | | |
7B Total provisions for depreciation | | 39 962.00 | | |
7C Grand total | | 39 962.00 | | |
UE of which provisions and reversals: - Operating | | 39 962.00 | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 2 520.00 | 2 520.00 | | 2 520.00 |
8E Income Taxes | 295 330.00 | 295 330.00 | | 295 330.00 |
8J Fixed Asset Liabilities and Related Accounts | 450.00 | 450.00 | | 450.00 |
UX Other trade receivables | 127 339.00 | 127 339.00 | | 127 339.00 |
VB VAT | 11 606.00 | 11 606.00 | | 11 606.00 |
VC Group and associates | 252 900.00 | 252 900.00 | | 252 900.00 |
VG Loans with a maturity of up to one year at origin | 479.00 | 479.00 | | 479.00 |
VI Group and Associates | 913.00 | 913.00 | | 913.00 |
VQ Other Taxes, Duties, and Similar Debts | 257.00 | 257.00 | | 257.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 134 650.00 | 134 650.00 | | 134 650.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 526 495.00 | 526 495.00 | | 526 495.00 |
VW VAT | 21 223.00 | 21 223.00 | | 21 223.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 321 171.00 | 321 171.00 | | 321 171.00 |
